GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | ||||||
September 30, | December 31, | |||||
ASSETS | 2017 | 2016 | ||||
Current assets: | ||||||
Cash and cash equivalents | $ | 19,203 | 19,297 | |||
Receivables | 183,785 | 184,296 | ||||
Less allowance for doubtful receivables | 4,282 | 4,407 | ||||
Net receivables | 179,503 | 179,889 | ||||
Prepaid expenses | 23,162 | 18,599 | ||||
Inventories | 9,394 | 11,945 | ||||
Other current assets | 62 | 167 | ||||
Total current assets | 231,324 | 229,897 | ||||
Property and equipment | 2,714,782 | 2,614,875 | ||||
Less accumulated depreciation | 1,561,039 | 1,452,957 | ||||
Net property and equipment | 1,153,743 | 1,161,918 | ||||
Goodwill | 242,264 | 239,263 | ||||
Cable certificates | 191,635 | 191,635 | ||||
Wireless licenses | 93,753 | 92,347 | ||||
Other intangible assets, net of amortization | 74,371 | 74,444 | ||||
Other assets | 76,200 | 76,435 | ||||
Total other assets | 678,223 | 674,124 | ||||
Total assets | $ | 2,063,290 | 2,065,939 | |||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Continued) | ||||||
(Amounts in thousands) | ||||||
September 30, | December 31, | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | 2017 | 2016 | ||||
Current liabilities: | ||||||
Current maturities of obligations under long-term debt, capital leases, and tower obligation | $ | 13,756 | 13,229 | |||
Accounts payable | 58,288 | 72,937 | ||||
Deferred revenue | 41,348 | 37,618 | ||||
Accrued payroll and payroll related obligations | 31,460 | 30,305 | ||||
Accrued interest (including $3,714 and $5,132 to a related party at September 30, 2017 and December 31, 2016, respectively) | 25,968 | 13,926 | ||||
Accrued liabilities | 13,988 | 14,729 | ||||
Subscriber deposits | 1,239 | 917 | ||||
Total current liabilities | 186,047 | 183,661 | ||||
Long-term debt, net (including $58,177 and $56,640 to a related party at September 30, 2017 and December 31, 2016, respectively) | 1,333,485 | 1,333,446 | ||||
Obligations under capital leases, excluding current maturities (including $1,721 and $1,769 due to a related party at September 30, 2017 and December 31, 2016, respectively) | 42,864 | 50,316 | ||||
Deferred income taxes | 133,610 | 137,982 | ||||
Long-term deferred revenue | 136,722 | 135,877 | ||||
Tower obligation | 93,842 | 87,653 | ||||
Derivative stock appreciation rights with related party | 83,670 | 29,700 | ||||
Other liabilities | 55,741 | 54,056 | ||||
Total liabilities | 2,065,981 | 2,012,691 | ||||
Commitments and contingencies | ||||||
Stockholders’ equity (deficit): | ||||||
Common stock (no par): | ||||||
Class A. Authorized 100,000 shares; issued 33,072 and 32,668 shares at September 30, 2017 and December 31, 2016, respectively; outstanding 33,046 and 32,642 shares at September 30, 2017 and December 31, 2016, respectively | — | — | ||||
Class B. Authorized 10,000 shares; issued and outstanding 3,052 and 3,153 shares at September 30, 2017 and December 31, 2016, respectively; convertible on a share-per-share basis into Class A common stock | 2,578 | 2,663 | ||||
Less cost of 26 Class A common shares held in treasury at September 30, 2017 and December 31, 2016 | (249 | ) | (249 | ) | ||
Paid-in capital | 16,512 | 3,237 | ||||
Retained earnings (deficit) | (54,417 | ) | 17,068 | |||
Total General Communication, Inc. stockholders' equity (deficit) | (35,576 | ) | 22,719 | |||
Non-controlling interests | 32,885 | 30,529 | ||||
Total stockholders’ equity (deficit) | (2,691 | ) | 53,248 | |||
Total liabilities and stockholders’ equity (deficit) | $ | 2,063,290 | 2,065,939 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
(Amounts in thousands, except per share amounts) | 2017 | 2016 | 2017 | 2016 | ||||||||
Revenues | $ | 231,214 | 236,655 | 683,675 | 701,519 | |||||||
Cost of goods sold (exclusive of depreciation and amortization shown separately below) | 67,496 | 73,494 | 205,099 | 227,926 | ||||||||
Selling, general and administrative expenses | 90,691 | 88,974 | 280,478 | 264,642 | ||||||||
Depreciation and amortization expense | 48,853 | 47,819 | 147,547 | 143,033 | ||||||||
Operating income | 24,174 | 26,368 | 50,551 | 65,918 | ||||||||
Other income (expense): | ||||||||||||
Interest expense (including amortization of deferred loan fees) | (21,595 | ) | (19,666 | ) | (62,377 | ) | (58,199 | ) | ||||
Interest expense with related party | (1,953 | ) | (1,881 | ) | (5,745 | ) | (5,558 | ) | ||||
Derivative instrument unrealized income (loss) with related party | (12,270 | ) | 4,800 | (53,970 | ) | 15,840 | ||||||
Other | (69 | ) | 613 | 1,203 | 1,702 | |||||||
Other expense, net | (35,887 | ) | (16,134 | ) | (120,889 | ) | (46,215 | ) | ||||
Income (loss) before income taxes | (11,713 | ) | 10,234 | (70,338 | ) | 19,703 | ||||||
Income tax (expense) benefit | 2,864 | (2,407 | ) | (2,757 | ) | (7,596 | ) | |||||
Net income (loss) | (8,849 | ) | 7,827 | (73,095 | ) | 12,107 | ||||||
Net loss attributable to non-controlling interests | (118 | ) | (116 | ) | (353 | ) | (350 | ) | ||||
Net income (loss) attributable to General Communication, Inc. | $ | (8,731 | ) | 7,943 | (72,742 | ) | 12,457 | |||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | (0.25 | ) | 0.21 | (2.12 | ) | 0.33 | |||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | (0.25 | ) | 0.21 | (2.12 | ) | 0.33 | |||||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | (0.25 | ) | 0.14 | (2.12 | ) | 0.08 | |||||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | (0.25 | ) | 0.14 | (2.12 | ) | 0.08 | |||||
Common shares used to calculate Class A basic EPS | 31,374 | 32,033 | 31,291 | 33,008 | ||||||||
Common shares used to calculate Class A diluted EPS | 34,426 | 35,478 | 34,385 | 36,793 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||
SUPPLEMENTAL SCHEDULES | |||||||||
(Unaudited) | |||||||||
(Amounts in thousands) | Third Quarter 2017 | Third Quarter 2016 | Second Quarter 2017 | ||||||
Revenues | |||||||||
Wireless | $ | 69,452 | 74,398 | 66,695 | |||||
Data | 113,845 | 110,032 | 109,069 | ||||||
Video | 29,355 | 30,770 | 29,731 | ||||||
Voice | 18,562 | 21,455 | 18,851 | ||||||
Total | 231,214 | 236,655 | 224,346 | ||||||
Cost of goods sold | 67,496 | 73,494 | 68,329 | ||||||
Contribution | 163,718 | 163,161 | 156,017 | ||||||
Less SG&A | (90,691 | ) | (88,974 | ) | (96,229 | ) | |||
Plus share-based compensation | 4,858 | 2,810 | 5,745 | ||||||
Plus imputed interest on financed devices | 608 | 651 | 630 | ||||||
Plus accretion | 425 | 406 | 437 | ||||||
Other | 227 | 131 | (533 | ) | |||||
Adjusted EBITDA | 79,145 | 78,185 | 66,067 | ||||||
Liberty transaction costs | 1,620 | — | 8,943 | ||||||
Pro Forma EBITDA | $ | 80,765 | 78,185 | 75,010 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
SUPPLEMENTAL SCHEDULES | ||||||
(Unaudited) | ||||||
Nine Months Ended | ||||||
September 30, | ||||||
(Amounts in thousands) | 2017 | 2016 | ||||
Revenues | ||||||
Wireless | $ | 201,609 | 214,506 | |||
Data | 337,068 | 325,010 | ||||
Video | 88,147 | 95,824 | ||||
Voice | 56,851 | 66,179 | ||||
Total | 683,675 | 701,519 | ||||
Cost of goods sold | 205,099 | 227,926 | ||||
Contribution | 478,576 | 473,593 | ||||
Less SG&A | (280,478 | ) | (264,642 | ) | ||
Plus share-based compensation | 13,741 | 7,820 | ||||
Plus imputed interest on financed devices | 1,919 | 1,885 | ||||
Plus accretion | 1,352 | 1,240 | ||||
Other | (1,089 | ) | 435 | |||
Adjusted EBITDA | 214,021 | 220,331 | ||||
Liberty transaction costs | 14,771 | — | ||||
Pro Forma EBITDA | $ | 228,792 | 220,331 |
General Communication, Inc. | ||||||||||||||||
Non-GAAP Financial Reconciliation Schedule | ||||||||||||||||
(Unaudited, Amounts in Thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | ||||||||||||
2017 | 2016 | 2017 | 2017 | 2016 | ||||||||||||
Net income (loss) | $ | (8,849 | ) | 7,827 | (9,000 | ) | (73,095 | ) | 12,107 | |||||||
Income tax expense (benefit) | (2,864 | ) | 2,407 | (40,975 | ) | 2,757 | 7,596 | |||||||||
Income (loss) before income taxes | (11,713 | ) | 10,234 | (49,975 | ) | (70,338 | ) | 19,703 | ||||||||
Other (income) expense: | ||||||||||||||||
Interest expense (including amortization of deferred loan fees) | 21,595 | 19,666 | 20,946 | 62,377 | 58,199 | |||||||||||
Related party interest expense | 1,953 | 1,881 | 1,915 | 5,745 | 5,558 | |||||||||||
Derivative instrument unrealized (income) loss with related party | 12,270 | (4,800 | ) | 38,790 | 53,970 | (15,840 | ) | |||||||||
Other | 69 | (613 | ) | (645 | ) | (1,203 | ) | (1,702 | ) | |||||||
Other expense, net | 35,887 | 16,134 | 61,006 | 120,889 | 46,215 | |||||||||||
Operating income | 24,174 | 26,368 | 11,031 | 50,551 | 65,918 | |||||||||||
Plus depreciation and amortization expense | 48,853 | 47,819 | 48,757 | 147,547 | 143,033 | |||||||||||
Plus share-based compensation expense | 4,858 | 2,810 | 5,745 | 13,741 | 7,820 | |||||||||||
Plus imputed interest on financed devices | 608 | 651 | 630 | 1,919 | 1,885 | |||||||||||
Plus accretion expense | 425 | 406 | 437 | 1,352 | 1,240 | |||||||||||
Other | 227 | 131 | (533 | ) | (1,089 | ) | 435 | |||||||||
Adjusted EBITDA (Note 1) | 79,145 | 78,185 | 66,067 | 214,021 | 220,331 | |||||||||||
Liberty transaction costs | 1,620 | — | 8,943 | 14,771 | — | |||||||||||
Pro Forma EBITDA (Note 2) | $ | 80,765 | 78,185 | 75,010 | 228,792 | 220,331 | ||||||||||
Note: |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL REVENUE SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Third Quarter 2017 | Third Quarter 2016 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 42,224 | 27,228 | 69,452 | 46,900 | 27,498 | 74,398 | |||||||
Data | 36,991 | 76,854 | 113,845 | 35,255 | 74,777 | 110,032 | ||||||||
Video | 24,991 | 4,364 | 29,355 | 26,134 | 4,636 | 30,770 | ||||||||
Voice | 5,939 | 12,623 | 18,562 | 6,551 | 14,904 | 21,455 | ||||||||
Total | $ | 110,145 | 121,069 | 231,214 | 114,840 | 121,815 | 236,655 | |||||||
(Amounts in thousands) | ||||||||||||||
Third Quarter 2017 | Second Quarter 2017 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 42,224 | 27,228 | 69,452 | 40,115 | 26,580 | 66,695 | |||||||
Data | 36,991 | 76,854 | 113,845 | 35,418 | 73,651 | 109,069 | ||||||||
Video | 24,991 | 4,364 | 29,355 | 24,937 | 4,794 | 29,731 | ||||||||
Voice | 5,939 | 12,623 | 18,562 | 5,910 | 12,941 | 18,851 | ||||||||
Total | $ | 110,145 | 121,069 | 231,214 | 106,380 | 117,966 | 224,346 | |||||||
(Amounts in thousands) | ||||||||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||
Consumer | Business | Total | Consumer | Business | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 122,439 | 79,170 | 201,609 | 134,449 | 80,057 | 214,506 | |||||||
Data | 108,497 | 228,571 | 337,068 | 105,033 | 219,977 | 325,010 | ||||||||
Video | 74,867 | 13,280 | 88,147 | 81,294 | 14,530 | 95,824 | ||||||||
Voice | 17,910 | 38,941 | 56,851 | 20,357 | 45,822 | 66,179 | ||||||||
Total | $ | 323,713 | 359,962 | 683,675 | 341,133 | 360,386 | 701,519 | |||||||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||||||||||
KEY PERFORMANCE INDICATORS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
September 30, 2017 | September 30, 2017 | ||||||||||||||||
as compared to | as compared to | ||||||||||||||||
September 30, | September 30, | June 30, | September 30, | June 30, | September 30, | June 30, | |||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | |||||||||||
Consumer | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers1 | 125,400 | 128,900 | 127,300 | (3,500 | ) | (1,900 | ) | (2.7 | )% | (1.5 | )% | ||||||
Video | |||||||||||||||||
Basic subscribers2 | 99,800 | 108,800 | 102,100 | (9,000 | ) | (2,300 | ) | (8.3 | )% | (2.3 | )% | ||||||
Homes passed | 251,600 | 250,200 | 251,200 | 1,400 | 400 | 0.6 | % | 0.2 | % | ||||||||
Voice | |||||||||||||||||
Local access lines in service3 | 50,200 | 53,800 | 51,700 | (3,600 | ) | (1,500 | ) | (6.7 | )% | (2.9 | )% | ||||||
Business | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers1 | 10,000 | 10,100 | 10,000 | (100 | ) | — | (1.0 | )% | — | % | |||||||
Voice | |||||||||||||||||
Local access lines in service3 | 39,600 | 41,300 | 40,200 | (1,700 | ) | (600 | ) | (4.1 | )% | (1.5 | )% | ||||||
Video | |||||||||||||||||
Hotel and mini-headend subscribers | 17,200 | 17,100 | 19,100 | 100 | (1,900 | ) | 0.6 | % | (9.9 | )% | |||||||
Basic subscribers2 | 1,300 | 1,900 | 1,300 | (600 | ) | — | (31.6 | )% | — | % | |||||||
Total basic subscribers | 18,500 | 19,000 | 20,400 | (500 | ) | (1,900 | ) | (2.6 | )% | (9.3 | )% | ||||||
Consumer and Business Combined | |||||||||||||||||
Wireless | |||||||||||||||||
Consumer wireless lines in service4 | 200,900 | 203,000 | 201,200 | (2,100 | ) | (300 | ) | (1.0 | )% | (0.1 | )% | ||||||
Business wireless lines in service4 | 22,800 | 23,400 | 23,300 | (600 | ) | (500 | ) | (2.6 | )% | (2.1 | )% | ||||||
Total wireless lines in service | 223,700 | 226,400 | 224,500 | (2,700 | ) | (800 | ) | (1.2 | )% | (0.4 | )% | ||||||
1 On January 1, 2017, we transferred 3,100 small business cable modem subscribers from Business to Consumer. We adjusted the previously reported subscriber numbers as of September 30, 2016 for the number of subscribers that were transferred on January 1, 2017 and for database cleanup in preparation for our new billing system. | |||||||||||||||||
2 On January 1, 2017, we transferred 500 small business basic subscribers from Business to Consumer. We adjusted the previously reported subscriber numbers as of September 30, 2016 for the number of subscribers that were transferred on January 1, 2017 and for database cleanup in preparation for our new billing system. | |||||||||||||||||
3 On January 1, 2017, we transferred 4,800 small business local access lines from Business to Consumer. We adjusted the previously reported subscriber numbers as of September 30, 2016 for the number of subscribers that were transferred on January 1, 2017. | |||||||||||||||||
4 On January 1, 2017, we transferred 3,700 small business wireless lines from Business to Consumer. We adjusted the previously reported subscriber numbers as of September 30, 2016 for the number of subscribers that were transferred on January 1, 2017. |